Prepare a cash budget for each month of the fourth quarter

Assignment Help Case Study
Reference no: EM131149456

CASE - CHESTER & WAYNE

Chester & Wayne is a regional food distribution company. Mr. Chester, CEO, has asked your assistance in preparing cash-flow information for the last three months of this year. Selected accounts from an interim balance sheet dated September 30, have the following balances:

Cash                                 $142,100             Accounts payable             $354,155

Marketable securities          200,000               Other payables                53,200

Accounts receivable            $1,012,500

Inventories                        150,388

Mr. Wayne, CFO, provides you with the following information based on experience and management policy. All sales are credit sales and are billed the last day of the month of sale. Customers paying within 10 days of the billing date may take a 2 percent cash discount. Forty percent of the sales is paid within the discount period in the month following billing. An additional 25 percent pays in the same month but does not receive the cash discount. Thirty percent is collected in the second month after billing; the remainder is uncollectible. Additional cash of $24,000 is expected in October from renting unused warehouse space.

Sixty percent of all purchases, selling and administrative expenses, and advertising expenses is paid in the month incurred. The remainder is paid in the following month. Ending inventory is set at 25 percent of the next month's budgeted cost of goods sold. The company's gross profit averages 30 percent of sales for the month. Selling and administrative expenses follow the formula of 5 percent of the current month's sales plus $75,000, which includes depreciation of $5,000. Advertising expenses are budgeted at 3 percent of sales.

Actual and budgeted sales information is as follows:

Actual:                                                Budgeted:

August             $750,000                      October                  $826,800

September       787,500                        November               868,200

                                                          December               911,600

                                                          January                  930,000

The company will acquire equipment costing $250,000 cash in November. Dividends of $45,000 will be paid in December.

The company would like to maintain a minimum cash balance at the end of each month of $120,000. Any excess amounts go first to repayment of short-term borrowings and then to investment in marketable securities. When cash is needed to reach the minimum balance, the company policy is to sell marketable securities before borrowing.

The company will acquire equipment costing $250,000 cash in November. Dividends of $45,000 will be paid in December.

The company would like to maintain a minimum cash balance at the end of each month of $120,000. Any excess amounts go first to repayment of short-term borrowings and then to investment in marketable securities. When cash is needed to reach the minimum balance, the company policy is to sell marketable securities before borrowing.

Questions-

1. Prepare a cash budget for each month of the fourth quarter and for the quarter in total. Prepare supporting schedules as needed. (Round all budget schedule amounts to the nearest dollar.)

2. You meet with Mr. Chester and Mr. Wayne to present your findings and happen to bring along your PC with the budget model software. They are worried about your findings in Part 1. They have obviously been arguing over certain assumptions you were given.

a. Mr. Wayne thinks that the gross margin may shrink to 27.5 percent because of higher purchase prices. He is concerned about what impact this will have on borrowings. Comment.

b. Mr. Chester thinks that "stock outs" occur too frequently and wants to see the impact of increasing inventory levels to 30 and 40 percent of next quarter's sales on their total investment. Comment on these changes.

c. Mr. Wayne wants to discontinue the cash discount for prompt payment. He thinks that maybe collections of an additional 20 percent of sales will be delayed from the month of billing to the next month. Mr. Chester says "That's ridiculous! We should increase the discount to 3 percent. Twenty percent more would be collected in the current month to get the higher discount." Comment on the cash-flow impacts.

Reference no: EM131149456

How googles information system strategy support its strategy

How does Google's information systems strategy support its business strategy? Which of Porter's three generic strategies does Google appear to be using based on this case? P

How would you describe hendrick focus

How would you describe Hendrick's focus? Based on your evaluation, what recommendations would you make to him? What, if anything, is the danger in Hendrick's thinking? Why w

Identify and analyze ethical issues faced by managers

Read the mini-case study, "The Case of the Million-Dollar Decision," Prepare an evaluation of this case study that demonstrates your ability to identify and analyze ethical

Explain subcategories of the theory and describe each

Identify subcategories of the theory and describe each. Apply the theory to one real life example or scenario. Briefly explain why the theory applies to the example you identi

Discuss the politics involved with the budgetary process

Case Study: Death of a Spy Satellite Program, Explain how the budgetary constraints led to the outcome of the case and Discuss the politics involved with the budgetary proces

Case study zero-effort crowdsourcing for indoor localization

Radio Frequency (RF) fingerprinting, based onWiFi or cellular signals, has been a popular approach to indoor localization. However, its adoption in the real world has been s

What business processes would it not need to develop

If AllRoad Parts were to use FBA, what business processes would it not need to develop? What costs would it save? If AllRoad Parts were to use FBA, what information systems wo

What are the pros and cons of nasas decision

What are the pros and cons of NASA's decision to interpret a positive signal on any one of the experiments as evidence enough to prove that they have detected life on Mars?

Reviews

Write a Review

 
Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd